[PWROOT] YoY Quarter Result on 30-Sep-2018 [#2]

Stock

[PWROOT] POWER ROOT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- -24.18%

YoY- -28.64%

Quarter Report

PWROOT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	80,832	79,676	100,095	87,293	119,654	99,316	84,014	-0.64%
YoY %	1.45%	-20.40%	14.67%	-27.05%	20.48%	18.21%	-	-
Horiz. %	96.21%	94.84%	119.14%	103.90%	142.42%	118.21%	100.00%	-
PBT	6,950	11,730	16,215	8,916	10,888	14,245	15,175	-12.19%
YoY %	-40.75%	-27.66%	81.86%	-18.11%	-23.57%	-6.13%	-	-
Horiz. %	45.80%	77.30%	106.85%	58.75%	71.75%	93.87%	100.00%	-
Tax	-1,308	-3,258	-2,671	-1,900	-901	-1,098	-660	12.06%
YoY %	59.85%	-21.98%	-40.58%	-110.88%	17.94%	-66.36%	-	-
Horiz. %	198.18%	493.64%	404.70%	287.88%	136.52%	166.36%	100.00%	-
NP	5,642	8,472	13,544	7,016	9,987	13,147	14,515	-14.55%
YoY %	-33.40%	-37.45%	93.04%	-29.75%	-24.04%	-9.42%	-	-
Horiz. %	38.87%	58.37%	93.31%	48.34%	68.80%	90.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,598	8,453	13,440	6,930	9,711	12,232	14,149	-14.30%
YoY %	-33.77%	-37.11%	93.94%	-28.64%	-20.61%	-13.55%	-	-
Horiz. %	39.56%	59.74%	94.99%	48.98%	68.63%	86.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	27.77%	16.47%	21.31%	8.28%	7.71%	4.35%	-
YoY %	-32.23%	68.61%	-22.71%	157.37%	7.39%	77.24%	-	-
Horiz. %	432.64%	638.39%	378.62%	489.89%	190.34%	177.24%	100.00%	-
Total Cost	75,190	71,204	86,551	80,277	109,667	86,169	69,499	1.31%
YoY %	5.60%	-17.73%	7.82%	-26.80%	27.27%	23.99%	-	-
Horiz. %	108.19%	102.45%	124.54%	115.51%	157.80%	123.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,185	268,236	237,658	225,153	236,083	235,689	243,844	1.59%
YoY %	-0.02%	12.87%	5.55%	-4.63%	0.17%	-3.34%	-	-
Horiz. %	109.98%	110.00%	97.46%	92.33%	96.82%	96.66%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	5,108	8,382	11,882	6,715	8,085	7,458	9,031	-9.05%
YoY %	-39.06%	-29.46%	76.95%	-16.94%	8.41%	-17.42%	-	-
Horiz. %	56.56%	92.81%	131.57%	74.35%	89.52%	82.58%	100.00%	-
Div Payout %	91.25%	99.16%	88.41%	96.90%	83.26%	60.98%	63.83%	-
YoY %	-7.98%	12.16%	-8.76%	16.38%	36.54%	-4.46%	-	-
Horiz. %	142.96%	155.35%	138.51%	151.81%	130.44%	95.54%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	268,185	268,236	237,658	225,153	236,083	235,689	243,844	1.59%
YoY %	-0.02%	12.87%	5.55%	-4.63%	0.17%	-3.34%	-	-
Horiz. %	109.98%	110.00%	97.46%	92.33%	96.82%	96.66%	100.00%	-
NOSH	428,041	421,827	403,896	401,929	330,108	298,341	301,042	6.03%
YoY %	1.47%	4.44%	0.49%	21.76%	10.65%	-0.90%	-	-
Horiz. %	142.19%	140.12%	134.17%	133.51%	109.66%	99.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	6.98%	10.63%	13.53%	8.04%	8.35%	13.24%	17.28%	-
YoY %	-34.34%	-21.43%	68.28%	-3.71%	-36.93%	-23.38%	-	-
Horiz. %	40.39%	61.52%	78.30%	46.53%	48.32%	76.62%	100.00%	-
ROE	2.09%	3.15%	5.66%	3.08%	4.11%	5.19%	5.80%	-
YoY %	-33.65%	-44.35%	83.77%	-25.06%	-20.81%	-10.52%	-	-
Horiz. %	36.03%	54.31%	97.59%	53.10%	70.86%	89.48%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	18.99	19.01	25.27	22.10	37.00	33.29	27.91	-6.21%
YoY %	-0.11%	-24.77%	14.34%	-40.27%	11.14%	19.28%	-	-
Horiz. %	68.04%	68.11%	90.54%	79.18%	132.57%	119.28%	100.00%	-
EPS	1.30	2.00	3.40	1.80	3.00	4.10	4.70	-19.26%
YoY %	-35.00%	-41.18%	88.89%	-40.00%	-26.83%	-12.77%	-	-
Horiz. %	27.66%	42.55%	72.34%	38.30%	63.83%	87.23%	100.00%	-
DPS	1.20	2.00	3.00	1.70	2.50	2.50	3.00	-14.15%
YoY %	-40.00%	-33.33%	76.47%	-32.00%	0.00%	-16.67%	-	-
Horiz. %	40.00%	66.67%	100.00%	56.67%	83.33%	83.33%	100.00%	-
NAPS	0.63	0.64	0.60	0.57	0.73	0.79	0.81	-4.09%
YoY %	-1.56%	6.67%	5.26%	-21.92%	-7.59%	-2.47%	-	-
Horiz. %	77.78%	79.01%	74.07%	70.37%	90.12%	97.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 401,929
RPS	16.63	16.40	20.60	17.96	24.62	20.44	17.29	-0.64%
YoY %	1.40%	-20.39%	14.70%	-27.05%	20.45%	18.22%	-	-
Horiz. %	96.18%	94.85%	119.14%	103.88%	142.39%	118.22%	100.00%	-
EPS	1.15	1.74	2.77	1.43	2.00	2.52	2.91	-14.32%
YoY %	-33.91%	-37.18%	93.71%	-28.50%	-20.63%	-13.40%	-	-
Horiz. %	39.52%	59.79%	95.19%	49.14%	68.73%	86.60%	100.00%	-
DPS	1.05	1.72	2.45	1.38	1.66	1.53	1.86	-9.08%
YoY %	-38.95%	-29.80%	77.54%	-16.87%	8.50%	-17.74%	-	-
Horiz. %	56.45%	92.47%	131.72%	74.19%	89.25%	82.26%	100.00%	-
NAPS	0.5519	0.552	0.4891	0.4633	0.4858	0.485	0.5018	1.59%
YoY %	-0.02%	12.86%	5.57%	-4.63%	0.16%	-3.35%	-	-
Horiz. %	109.98%	110.00%	97.47%	92.33%	96.81%	96.65%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.34	2.11	2.11	1.56	2.08	2.06	2.34	-
P/RPS	7.06	11.10	8.35	7.06	5.62	6.19	8.38	-2.81%
YoY %	-36.40%	32.93%	18.27%	25.62%	-9.21%	-26.13%	-	-
Horiz. %	84.25%	132.46%	99.64%	84.25%	67.06%	73.87%	100.00%	-
P/EPS	101.90	104.62	62.19	88.92	69.27	50.24	49.79	12.66%
YoY %	-2.60%	68.23%	-30.06%	28.37%	37.88%	0.90%	-	-
Horiz. %	204.66%	210.12%	124.90%	178.59%	139.12%	100.90%	100.00%	-
EY	0.98	0.96	1.61	1.12	1.44	1.99	2.01	-11.27%
YoY %	2.08%	-40.37%	43.75%	-22.22%	-27.64%	-1.00%	-	-
Horiz. %	48.76%	47.76%	80.10%	55.72%	71.64%	99.00%	100.00%	-
DY	0.90	0.95	1.42	1.09	1.20	1.21	1.28	-5.69%
YoY %	-5.26%	-33.10%	30.28%	-9.17%	-0.83%	-5.47%	-	-
Horiz. %	70.31%	74.22%	110.94%	85.16%	93.75%	94.53%	100.00%	-
P/NAPS	2.13	3.30	3.52	2.74	2.85	2.61	2.89	-4.95%
YoY %	-35.45%	-6.25%	28.47%	-3.86%	9.20%	-9.69%	-	-
Horiz. %	73.70%	114.19%	121.80%	94.81%	98.62%	90.31%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	26/11/20	25/11/19	27/11/18	28/11/17	29/11/16	25/11/15	-
Price	1.38	2.20	2.34	1.37	2.01	2.10	2.81	-
P/RPS	7.27	11.57	9.26	6.20	5.43	6.31	10.07	-5.28%
YoY %	-37.17%	24.95%	49.35%	14.18%	-13.95%	-37.34%	-	-
Horiz. %	72.19%	114.90%	91.96%	61.57%	53.92%	62.66%	100.00%	-
P/EPS	104.94	109.08	68.96	78.09	66.94	51.22	59.79	9.82%
YoY %	-3.80%	58.18%	-11.69%	16.66%	30.69%	-14.33%	-	-
Horiz. %	175.51%	182.44%	115.34%	130.61%	111.96%	85.67%	100.00%	-
EY	0.95	0.92	1.45	1.28	1.49	1.95	1.67	-8.96%
YoY %	3.26%	-36.55%	13.28%	-14.09%	-23.59%	16.77%	-	-
Horiz. %	56.89%	55.09%	86.83%	76.65%	89.22%	116.77%	100.00%	-
DY	0.87	0.91	1.28	1.24	1.24	1.19	1.07	-3.38%
YoY %	-4.40%	-28.91%	3.23%	0.00%	4.20%	11.21%	-	-
Horiz. %	81.31%	85.05%	119.63%	115.89%	115.89%	111.21%	100.00%	-
P/NAPS	2.19	3.44	3.90	2.40	2.75	2.66	3.47	-7.37%
YoY %	-36.34%	-11.79%	62.50%	-12.73%	3.38%	-23.34%	-	-
Horiz. %	63.11%	99.14%	112.39%	69.16%	79.25%	76.66%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos